EJERCICIO EN EXCEL
maquinaria c | Maquinaria B | ||||
Costo inicial(P) $ | -11000 | -18000 | |||
Costo anual de operaciòn | -3500 | -3100 | |||
Valor de salvamento, $ | 1000 | 2000 | |||
Vida,años | 6 | 9 | |||
12 | 18 | ||||
18 | |||||
P/F,15%,6 | $4,755.60 | $5,116.72 | |||
15% | P/F,15%,12 | $2,055.98 | -$568.52 | ||
1000(P/F,15%,6) | -$432.33 | -$161.61 | |||
1000(P/F,15%,12) | -$186.91 | $18,996.69 | |||
1000(P/F,15%,18) | -$80.81 | ||||
3500(P/A,15%,18) | $21,447.88 | ||||
$27,559.42 | $23,383.28 | ||||
11000 | $18,000.00 | ||||
VPA | $38,559.42 | $41,383.28 | VPB |
No hay comentarios:
Publicar un comentario